AI assistant
OLYMPIO METALS LIMITED — Annual Report 2020
May 31, 2021
65493_rns_2021-05-31_f6e232af-0530-4d12-819b-fe25b1120489.pdf
Annual Report
Open in viewerOpens in your device viewer
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
ASX APPENDIX 4E PRELIMINARY FINAL REPORT FOR THE YEAR ENDED 31 MARCH 2020
| Name of entity | |||
|---|---|---|---|
| CROPLOGIC LIMITED | |||
| ABN or equivalent companyreference | Year ended('currentperiod") | ||
| ARBN: 619 330 648 / NEW ZEALAND COMPANY NUMBER 3184550 | 31 March 2020 | ||
| Results for announcement to the market | |||
| Revenue and other income Profit (loss) from ordinary activities after tax attributable to members Net Profit (loss) for the period attributable to members |
% $A Decrease 5.48% 2,080,884 Increase 259% (17,043,286) Increase 320% (28,896,194) |
||
| Dividends | Amountper security | Franked amountper security | |
| Interim dividend | N/A | N/A | |
| Previous corresponding period | N/A | N/A | |
| *Record date for determining entitlements to the dividend N/A Brief explanation of any figures reported above and short details of any other item(s) of importance not previously released to the market: Please refer to the commentary on the results in the following pages. These results shoul be read in conjunction with the most recent Annual Report 2019. |
Review of operations
Overview
For the financial year ended 31 March 2020 the company focused mainly on providing agricultural technology to various crop growers including, Infield soil moisture monitoring, Infrared aerial imagery, Yield prediction, and Agronomy and Farm Management.
During the year, the Company achieved significant milestone with its expansion to the US but also faced major headwinds and unforeseen challenges that ultimately led to the failure to achieve any significant and positive outcome.
The Company has finalised its hemp farm trials and has scaled back its exposure to its US based project. The drop in the CBD hemp price has had a significant impact on the industry and CropLogic is continuing to review its strategy for this part of its business. CropLogic does not intend to crop CBD hemp in the 2020 northern hemisphere season. In the interest of reducing operating costs in the meantime employee size has been reduced to key team members.
CropLogic has negotiated an agreement (New ProAg Agreement) that will license the CropLogic soil moisture monitoring technology, including the software source code for CropLogic realTime, to Professional Ag Services, Inc. and transfer the assets of the ProAg business, including customers and personnel, to the vendors of the original ProAg services business, [Professional Ag Services, Inc., a Washington corporation], (ProAg Vendors).
These decisions allow CropLogic to reduce its ongoing employee obligations to core staff, greatly reducing its running costs, whilst also maintaining a continued presence in the Pacific North West and developing its technology via Professional Ag Services, Inc as a licensee.
The full impact of these financials has been included in the 2020 financial report.
These financial statements have not been audited.
Page 4
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
Review and Restructure
Due to the trial farm crop failure (announced on 20 December 2019) as well as market conditions out of the Company's control, such as the drop in the CBD hemp price, the Company undertook a comprehensive review of its operations and financial situtation (Review and Restructure).
The Company engaged KPMG to provide some advisory assistance and Bourke Group to assist in the development of a potential restructuring plan.
As announced on 3 April 2020, a settlement of the dispute with NW Ag Solutions LLC and Bradley V. Shephard and Stanley V. Shephard was reached whereby CropLogic has relinquished the inventory from the hemp farm trial, plus pay US$15,000. Furthermore, ProAg CropLogic LLC and LogicalCropping LLC have commenced dissolution.
Subsequent to the failed review and restructure of the Groups operations, the Group dissolved its wholly owned subsidiaries in the USA.
As a result of the failure of the US based hemp farm trials, subsequent dissolution of the US entities and eventual voluntary administration of CropLogic Limited, all Goodwill and Intangibles were impaired to nil value as at 31 March 2020. Following an agreement to offset 100% of the Biological Assets against the lease obligations owed to Bradley V Shephard and Stanley C Shephard for $1.3 million, the value of Biological Assets has been included at this agreed value. Except for cash at bank, all other current and noncurrent assets have been considered non-recoverable and impaired to nil value as at 31 March 2020.
Administration Period
On 23 July 2020, Craig William Melhuish and Christine Jane Johnston of Nexia New Zealand were appointed as joint and several voluntary adminstrators (Administrators) of CropLogic Limited and a liquidator was appointed to CropLogic Australia Pty Ltd.
On 25 August 2020, at the watershed meeting of creditors, the Administrators outlined a proposal received by them from an interested party and recommended that the Group's creditors approve a Deed of Company Agreement (DOCA) in order to complete a transaction that will result in the best return for creditors. The creditors resolved to execute a DOCA, with the terms yet to be finalised.
A DOCA was finalised and excuted by the Directors and the Administrators (now reffered to as the "Deed Administrators") on 15 September 2020. A copy of the executed Deed of Company Arrangement is available on the New Zealand Companies Office website.
On 30 November 2020, the Deed Administrators distributed funds in accordance with the terms of the DOCA. And, on 30 March 2021, the DOCA automatically terminated and the Company was reverted back to its Directors.
Looking Forward
-
The Board has determined the following objectives for the coming years to 2021/22 financial year: - Reinstatement of the Company to the ASX;
-
Investigate opportunities and asset acquisitions that may give rise to facilitiating relisting on the ASX.
Although relisting on the ASX is not guranateed, by focussing on these objectives, the Board is confident that CropLogic can deliver value to all stakeholders including our shareholders.
These financial statements have not been audited.
Page 5
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
Your directors submit the preliminary final report of CropLogic Limited for the year ended 31 March 2020.
Directors
The Directors in office during or since the end of the year are:
Mr. Steven Wakefield - Chairperson
Mr. Peter Roborgh
Mr. Stephen Silver Mr. John Corbett - Non Executive Director (Resigned 17 July 2020)
Key management
The following were key management personal during or since the end of the year:
Mr James Cooper-Jones (Chief Executive Officer)(Resigned 3 June 2020) Ms Susan Hunter (Resigned 9 December 2019)
Mr Sebastian Andre (Company Secretary) (Appointed 9 December 2019) (Resigned 31 March 2021) Mr Peter Gray (Company Secretary) (Appointed 31 March 2021)
No dividends have been declared or paid during the financial year ended 31 March 2020
2020 2019 Basic Loss per Share (cents/share) (4.33) (2.66) Diluted Loss per Share (cents/share) (4.33) (2.66) Net tangible asset per Share (cents/share) (0.02) 0.01
Details of entities over which control has been gained or lost during the period.
| Place of incorporation & operation |
Proportion of ownership interest and | Proportion of ownership interest and | |||
|---|---|---|---|---|---|
| Name of subsidiary | Principal activity | Functional Currency | 31 March 2020 | 31 March 2019 | |
| Indigo Systems Limited | Holdingcompany | NZD | New Zealand | 100% | 100% |
| CropLogic USA LLC | Agronomy & Ag Tech Services in Oregon, USA |
USD | United States | 100% | 100% |
| ProAg CropLogic LLC | Agronomy & Ag Tech Services in Washington State, USA |
USD | United States | 100% | 100% |
| CropLogic Australia PTY LTD | Agronomy & Ag Tech Services in Australia |
AUD | Australia | 100% | 100% |
| Lincoln Agriculture PTY LTD | Holdingcompany | AUD | Australia | 100% | 100% |
| CLPA HoldingCompany | Holdingcompany | USD | United States | 100% | 100% |
| LogicalCropping LLC | CBD producing Industrial Hemp cropping in Oregon, USA |
USD | United States | 100% | 100% |
Subsequent to the year ending 31 March 2020 the following entities were dissolved or placed into administration and failed to exit administration:
-
CropLogic USA LLC
-
ProAg CropLogic LLC
-
Lincoln Agriculture PTY LTD
-
CLPA Holding Company
-
Logical Cropping LLC
These financial statements have not been audited.
Page 6
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
Details of join venture entities
Not Applicable
Any other significant information
On 30 March 2021, a Deed of Company Arrangement was effectuated, the Deed automatically terminated and control of the company was passed back to the Directors. The Directors are focussed on bringing the reporting obligations of the Company up to date following the Voluntary Administration.
Audit status
These financial statements are in the process of being audited by RSM Australia Partners.
This report is made out with approval of directors:
For and on behalf of the Board of Directors of CropLogic Limited
==> picture [30 x 31] intentionally omitted <==
Peter Gray Company Secretary
Perth Western Australia 31st May 2021
These financial statements have not been audited.
Page 7
CropLogic Limited Consolidated statement of profit or loss and other comprehensive income For the year ended 31 March 2020
Year ended
| Note Revenue 4 Total Revenue Operational expenses Research & development General & administrative expenses Depreciation & amortisation Other income Other gains/(losses) Finance costs Impairment Loss before tax Taxation expense Loss for the period Items that may be reclassified to profit or loss Foreign exchange translation differences for foreign operations Other comprehensive loss for the period Total comprehensive loss for the period From continuing operations - Basic (cents per share) 5 - Diluted (cents per share) 5 |
31-Mar-20 $ 2,076,799 |
31-Mar-19 $ 2,190,539 |
|---|---|---|
| 2,076,799 (5,672,561) - (2,946,261) (1,219,061) 4,085 871,421 (1,041,502) (9,116,206) (17,043,286) - (17,043,286) (1,852,908) (1,852,908) |
2,190,539 (3,531,013) (203,911) (2,162,369) (651,558) 11,046 (139,905) (26,219) - (4,513,390) (233,345) (4,746,735) 251,081 251,081 |
|
| (18,896,194) | (4,495,654) | |
| (4.33) (4.33) |
(2.66) (2.66) |
These financial statements are to be read in conjunction with the accompanying Notes. These financial statements have not been audited.
Page 5
CropLogic Limited Consolidated statement of financial position
As at 31 March 2020
| Note Equity Share capital 7 Retained earnings (losses) Reserves Total Equity Represented by: Current assets Cash & cash equivalents Trade & other receivables Income tax receivable Other current assets Biological Assets Total Current Assets Current liabilities Trade & other payables Current borrowings Other current liabilities Contingent consideration Income tax payable Lease liabilities Total Current Liabilities Working Capital Non Current Assets Property, plant & equipment Intangibles Goodwill Total Non Current Assets Non Current Liabilities Borrowings Lease liabilities Total Non Current Liabilities Net Assets |
31-Mar-20 $ 21,554,462 (30,047,712) $205,466 Year |
31-Mar-19 $ 16,763,787 (13,004,426) 621,006 ended |
|---|---|---|
| (8,287,784) | 4,380,367 | |
| 182,849 - - - 1,300,000 |
474,694 56,262 1,432 777,682 - |
|
| 1,482,849 849,774 7,221,577 25,000 - 255,895 698,985 |
1,310,070 913,189 37,018 136,923 421,748 233,345 - |
|
| 9,051,231 | 1,742,223 | |
| (7,568,382) - - - |
(432,153) 2,295,678 997,906 2,128,802 |
|
| - - 719,402 |
5,422,386 609,866 - |
|
| 719,402 | 609,866 | |
| (8,287,784) | 4,380,367 |
These financial statements are to be read in conjunction with the accompanying Notes. These financial statements have not been audited.
Page 6
CropLogic Limited Consolidated statement of changes in equity As at 31 March 2020
| Note 7 7 Balance at 1 April 2018 Loss for the period Other comprehensive loss for the period Total comprehensive loss Transactions with owners in their capacity as owners: Contributions of equity (net of transaction costs) Performance rights Share based payments Employee share options forfeited Balance at 31 March 2018 Balance at 1 April 2019 Loss for the period Other comprehensive income for the period Total comprehensive loss Transactions with owners in their capacity as owners: Contributions of equity (net of transaction costs) Performance rights Share based payments Employee share options Balance at 31 March 2020 |
Issued capital Accumulated losses Share based payment reserve Foreign currency translation reserve Total equity $ $ $ $ $ 14,484,972 (8,321,899) 102,731 218,417 6,484,221 - (4,746,735) - - (4,746,735) - - - 251,081 251,081 |
|---|---|
| - (4,746,735) - 251,081 (4,495,654) |
|
| 2,278,815 - - - 2,278,815 - - 23,972 - 23,972 89,013 - 89,013 - 64,208 (64,208) - - |
|
| 2,278,815 64,208 48,777 - 2,391,800 |
|
| 16,763,787 (13,004,426) 151,508 469,498 4,380,367 |
|
| 16,763,787 (13,004,426) 151,508 469,498 4,380,367 - - (17,043,286) - (17,043,286) - - - (1,852,908) (1,852,908) |
|
| - (17,043,286) - (1,852,908) (18,896,194) |
|
| 4,790,675 - - - 4,790,675 - - 182,694 - 182,694 - - 1,254,674 - 1,254,674 - - |
|
| 4,790,675 - 1,437,368 - 6,228,043 |
|
| 21,554,462 (30,047,712) 1,588,876 (1,383,410) (8,287,784) |
These financial statements are to be read in conjunction with the accompanying Notes. These financial statements have not been audited.
Page 7
CropLogic Limited Consolidated statement of cash flows
For the year ended 31 March 2020
| Note Cash Flows from Operating Activities Cash receipts from customers Receipts from government R&D tax incentive Cash paid to suppliers and employees Interest Income Interest paid Income tax paid Net Cash Flows used in Operating Activities 6 Cash Flows from Investing Activities Payments for property, plant, and equipment Proceeds from sale of equipment and software license Payments for capitalised development costs Payments for acquired intangibles Payment for contingent consideration for purchase of business Net Cash Flows used in Investing Activities Cash Flows from Financing Activities Proceeds from issue of shares, net of costs Proceeds from issue of convertible notes, net of costs Repayment of lease liability Proceeds from borrowings Repayment of borrowings Share Capital in Advance Net Cash Flows from Financing Activities Net increase/(decrease) in cash and cash equivalents Cash at the beginning of the year Cash at the End of the Year Effects of exchange rate changes on the balance of cash held in foreign currencies |
31-Mar-20 $ 2,133,061 - (11,612,041) 4,085 (109,629) - (9,584,524) (413,874) - - - - (413,874) 4,652,781 4,499,693 (220,808) 553,000 - - 9,484,666 (513,732) 221,887 474,694 182,849 Year |
31-Mar-19 $ 2,155,142 - (6,322,866) 11,046 - - ended |
|---|---|---|
| (4,156,679) (61,085) - - - (433,407) |
||
| (494,492) 2,342,828 - - - (101,926) - |
||
| 2,240,902 (2,410,268) (47,096) 2,932,058 |
||
| 474,694 |
These financial statements are to be read in conjunction with the accompanying Notes. These financial statements have not been audited.
Page 8
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
1 General Information
These financial statements are for CropLogic Limited (“the Company” or “CropLogic”) and its subsidiaries (together “the Group”). The Company is a limited liability company incorporated in New Zealand and listed entity on the Australian Securities Exchange. The registered office of the Company is DLA Piper New Zealand, Chartered Accountants House, Level 5, 5-64 Customhouse Quay, Wellington 6011, New Zealand.
2 Statement of Accounting Policies
Basis of Preparation and Statement of Compliance
The consolidated financial statements have been prepared in accordance with New Zealand generally accepted accounting practice (NZ GAAP). For the purposes of complying with NZ GAAP, the Group is a for-profit entity. These financial statements comply with New Zealand International Financial Reporting Standards (NZ IFRSs) and other New Zealand accounting standards and authoritative notices that are applicable to entities that apply NZ IFRS.
The consolidated financial statements have been prepared using the historical cost convention unless otherwise stated below or in the notes.
The consolidated financial statements are presented in Australian Dollars ($) (the 'presentation currency').
This report should be read in conjunction with any public announcements made by CropLogic during and subsequent to the reporting period.
3 Segment Information
The Chief Executive Officer and members of the executive team are the Group’s chief operating decision makers. They have determined that based on the information they use for the purposes of allocating resources and assessing performance, the Group itself forms three segments. These segments are organised in geographical locations.
The segments of the Group are composed of the following:
-
New Zealand
-
United States
-
Australia
Financial Information
The Group's chief operating decision makers primarily uses a measure of adjusted earnings before tax, to assess the performance of the operating segments. However, the decision makers also receive information about the segments’ revenue and assets on a monthly basis. The revenue represents revenue generated from both internal and external customers. The accounting policies of the reportable segments are the same as the Group's accounting policies described in the policy notes. Where costs are incurred on behalf of another segment these costs are subsequently recognised in the segment to which they relate. Sales between segments are carried out at arm’s length and are eliminated on consolidation. The revenue from external parties is measured in the same way as in the statement of profit or loss.
| Segment revenue and profit (loss) 31 March 2020 31 March 2019 31 March 2020 31 March 2019 $ $ $ $ Australia 47,263 22,964 (750,256) (1,538,751) New Zealand 1,349 15,786 (7,285,207) (2,064,970) United States 2,102,407 2,151,789 (11,926,172) (925,070) Loss before tax and eliminations 2,151,019 2,190,539 (19,961,635) (4,528,791) Intersegment Eliminations (74,220) 15,401 Income tax expenses - - 2,918,349 - (233,345) 2,076,799 2,190,539 (17,043,286) (4,746,735) 31 March 2020 31 March 2019 $ $ CropLogic Aerial Imagery 111,369 304,470 Hydroprobe 1,304,036 1,399,680 CropLogic RealTime 685,329 440,997 Telemetry 41,826 - Other misc. income 8,459 45,392 Intersegment Eliminations (74,220) - 2,076,799 2,190,539 Year ended Year ended Consolidated revenue and loss for the period The following is an analysis of the Group's revenue from its major products and services. Year ended Revenue Segment profit |
31 March 2020 31 March 2019 31 March 2020 $ $ $ 47,263 22,964 (750,256) 1,349 15,786 (7,285,207) 2,102,407 2,151,789 (11,926,172) Year ended Revenue |
31 March 2020 31 March 2019 31 March 2020 $ $ $ 47,263 22,964 (750,256) 1,349 15,786 (7,285,207) 2,102,407 2,151,789 (11,926,172) Year ended Revenue |
31 March 2020 31 March 2019 31 March 2020 $ $ $ 47,263 22,964 (750,256) 1,349 15,786 (7,285,207) 2,102,407 2,151,789 (11,926,172) Year ended Revenue |
31 March 2019 $ (1,538,751) (2,064,970) (925,070) Year ended Segment profit |
|---|---|---|---|---|
| 2,151,019 | 2,190,539 | (19,961,635) | (4,528,791) | |
| (74,220) - |
- - |
2,918,349 | 15,401 (233,345) |
|
| 2,076,799 | 2,190,539 | (17,043,286) | (4,746,735) | |
| 31 March 2020 31 March 2019 $ $ 111,369 304,470 1,304,036 1,399,680 685,329 440,997 41,826 - 8,459 45,392 (74,220) - Year ended |
||||
| 2,076,799 | 2,190,539 |
These financial statements have not been audited.
Page 12
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
The Group does not have any significant customers from which a substantial portion of revenue is derived.
| 31 March 2020 31 March 2019 Australia 47,263 22,964 New Zealand 1,349 15,786 United States 2,028,187 2,151,789 2,076,799 2,190,539 Segment assets and liabilities 31 March 2020 31 March 2019 Assets $ $ Australia 54,798 238,834 New Zealand 12,251,273 7,836,864 United States 128,051 4,237,267 Intersegment Eliminations (12,251,273) (5,580,508) Consolidated assets as per Statement of Financial Position 182,849 6,732,457 31 March 2020 31 March 2019 Liabilities $ $ Australia 2,422,868 1,777,584 New Zealand 7,590,250 366,018 United States 14,138,137 3,437,813 Intersegment Eliminations (13,597,835) (3,229,326) Consolidated liabilities as per Statement of Financial Position 10,553,420 2,352,089 31 March 2020 31 March 2019 Australia - 38,648 New Zealand - 3,212,100 United States - 2,960,207 Intersegment Eliminations - (788,569) Consolidated non-current assets as per Statement of Financial Position - 5,422,386 Revenue from external customers Year ended For the purpose of monitoring segment performance and allocating resources between segments all assets and liabilities are allocated to reportable segments. The following is an analysis of the Group's assets and liabilities by reportable operating segment: The Group's non-current assets (excluding financial instruments and deferred tax balances) by location of assets are detailed below; As at Non-current assets |
31 March 2020 47,263 1,349 2,028,187 |
31 March 2019 22,964 15,786 2,151,789 Year ended |
|---|---|---|
| 2,076,799 | 2,190,539 | |
| - | 5,422,386 |
These financial statements have not been audited.
Page 13
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
4 Revenue
The group recognises revenue as follows;
Revenue from contracts with customers
Revenue is recognised at an amount that reflects the consideration to which the group is expected to be entitled in exchange for transferring goods or services to a customer. For each contract with a customer; the group identifies the contract with a customer; identifies the performance obligations in the contract; determines the transaction price which takes into account estimates of variable consideration and the time value of money; allocates the transaction price to the separate performance obligations on the basis of the relative standalone selling price of each distinct good or service to be delivered; and recognises revenue when or as each performance obligation is satisfied in a manner that depicts the transfer to the customer of the goods or services promised.
Variable consideration within the transaction price, if any, reflects concessions provided to the customer such as discounts, rebates and refunds, any potential bonuses receivable from the customer and any other contingent events. Such estimates are determined using either the ‘expected value’ or ‘most likely amount’ method. The measurement of variable consideration is subject to a constraining principle whereby revenue will only be recognised to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognised will not occur. The measurement constraint continues until the uncertainty associated with the variable consideration is subsequently resolved. Amounts received that are subject to the constraining principle are initially recognised as deferred revenue in the form of a separate refund liability.
Rendering of services
Revenue from a contract to provide services in recognised when the service is provided (performance obligation in the contract is completed).
Hydropobe
Revenue from the rendering of Hydropobe services is recognised when the service is provided. Unearned revenue at year end is recognised in the Statement of Financial Position as income in advance and included with other current liabilities.
CropLogic realTime
Revenue from the rendering of CropLogic RealTime services is recognised when the service is provided. Unearned revenue at year end is recognised in the Statement of Financial Position as income in advance and included with other current liabilities.
Sales of CropLogic RealTime units are recognised as revenue when the products pass from the physical control of the Company pursuant to an enforceable contract, when selling prices are known or can be reasonably estimated and when the products are in a form that requires no further treatment by the Company.
CropLogic Aerial Imagery
Revenue from the rendering of CropLogic Aerial Imagery services is recognised when the service is provided. Unearned revenue at year end is recognised in the Statement of Financial Position as income in advance and included with other current liabilities.
| Revenue from contracts with customers recognised at a point in time Sale of services Sale of goods |
31 March 2020 31 March 2019 $ $ 2,054,224 2,151,789 22,575 38,750 Year ended |
31 March 2020 31 March 2019 $ $ 2,054,224 2,151,789 22,575 38,750 Year ended |
|---|---|---|
| 2,076,799 | 2,190,539 |
These financial statements have not been audited.
Page 14
CropLogic Limited Notes to and forming part of the Financial Statements
For the year ended 31 March 2020
5 Earnings per share
The Group presents basic and diluted earnings per share (EPS) data for its shares. Basic EPS is calculated by dividing the net loss attributable to ordinary shareholders of the Group by the weighted average number of ordinary shares on issue during the year, excluding shares purchased and held as treasury shares (if any).
Diluted EPS is determined by adjusting the net loss attributable to ordinary shareholders and the weighted average number of ordinary shares on issue for the effects of all dilutive potential ordinary shares, which comprise treasury shares and options granted to employees and Directors. Potential ordinary shares are treated as dilutive when their conversion to ordinary shares would decrease EPS or increase the loss per share.
| 31 March 2020 31 March 2019 Cents per share Cents per share Basic earnings per share (4.33) (2.66) Diluted earnings per share (4.33) (2.66) Basic and diluted earnings per share 31 March 2020 31 March 2019 $ $ Loss for the year attributable to members of the parent entity (17,043,286) (4,513,390) 393,784,518 169,681,818 6 Reconciliation of Cash Flows from Operations 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) (9,584,524) (4,156,677) Profit/(loss) for the period (Less)/plus non cash items Depreciation & amortisation Loss on disposal of assets Financial instruments at FVTPL Net foreign exchange (gains)/losses Impairment Finance costs Share based payments (Less)/plus changes in working capital Decrease/(increase) in trade & other receivables (Increase)/Decrease in biological assets (Decrease)/increase in income tax payable Decrease/(increase) in stock & work in progress Decrease/(increase) in other current assets (Decrease)/increase in trade & other payables (Decrease)/increase in other current liabilities Net cash inflow/(outflow) from operating activities Reconciliation of liabilities arising from financing activities 2019 Acquisitions Other 2020 Related party borrowings Cash flows - 607,333 - - 607,333 Short term borrowings (i) 478,988 - 27,874 506,862 Asset Borrowings (ii) 167,896 - - (167,896) - Convertible notes (iii) - 6,107,382 - - 6,107,382 646,884 6,714,715 - (140,022) 7,221,577 The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows: Year ended Year ended Year ended Non-cash changes Weighted average number of ordinary shares for the purposes of basic earnings per share |
31 March 2020 31 March 2019 Cents per share Cents per share Basic earnings per share (4.33) (2.66) Diluted earnings per share (4.33) (2.66) Basic and diluted earnings per share 31 March 2020 31 March 2019 $ $ Loss for the year attributable to members of the parent entity (17,043,286) (4,513,390) 393,784,518 169,681,818 6 Reconciliation of Cash Flows from Operations 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) (9,584,524) (4,156,677) Profit/(loss) for the period (Less)/plus non cash items Depreciation & amortisation Loss on disposal of assets Financial instruments at FVTPL Net foreign exchange (gains)/losses Impairment Finance costs Share based payments (Less)/plus changes in working capital Decrease/(increase) in trade & other receivables (Increase)/Decrease in biological assets (Decrease)/increase in income tax payable Decrease/(increase) in stock & work in progress Decrease/(increase) in other current assets (Decrease)/increase in trade & other payables (Decrease)/increase in other current liabilities Net cash inflow/(outflow) from operating activities Reconciliation of liabilities arising from financing activities 2019 Acquisitions Other 2020 Related party borrowings Cash flows - 607,333 - - 607,333 Short term borrowings (i) 478,988 - 27,874 506,862 Asset Borrowings (ii) 167,896 - - (167,896) - Convertible notes (iii) - 6,107,382 - - 6,107,382 646,884 6,714,715 - (140,022) 7,221,577 The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows: Year ended Year ended Year ended Non-cash changes Weighted average number of ordinary shares for the purposes of basic earnings per share |
31 March 2020 31 March 2019 Cents per share Cents per share Basic earnings per share (4.33) (2.66) Diluted earnings per share (4.33) (2.66) Basic and diluted earnings per share 31 March 2020 31 March 2019 $ $ Loss for the year attributable to members of the parent entity (17,043,286) (4,513,390) 393,784,518 169,681,818 6 Reconciliation of Cash Flows from Operations 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) (9,584,524) (4,156,677) Profit/(loss) for the period (Less)/plus non cash items Depreciation & amortisation Loss on disposal of assets Financial instruments at FVTPL Net foreign exchange (gains)/losses Impairment Finance costs Share based payments (Less)/plus changes in working capital Decrease/(increase) in trade & other receivables (Increase)/Decrease in biological assets (Decrease)/increase in income tax payable Decrease/(increase) in stock & work in progress Decrease/(increase) in other current assets (Decrease)/increase in trade & other payables (Decrease)/increase in other current liabilities Net cash inflow/(outflow) from operating activities Reconciliation of liabilities arising from financing activities 2019 Acquisitions Other 2020 Related party borrowings Cash flows - 607,333 - - 607,333 Short term borrowings (i) 478,988 - 27,874 506,862 Asset Borrowings (ii) 167,896 - - (167,896) - Convertible notes (iii) - 6,107,382 - - 6,107,382 646,884 6,714,715 - (140,022) 7,221,577 The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows: Year ended Year ended Year ended Non-cash changes Weighted average number of ordinary shares for the purposes of basic earnings per share |
31 March 2020 31 March 2019 Cents per share Cents per share Basic earnings per share (4.33) (2.66) Diluted earnings per share (4.33) (2.66) Basic and diluted earnings per share 31 March 2020 31 March 2019 $ $ Loss for the year attributable to members of the parent entity (17,043,286) (4,513,390) 393,784,518 169,681,818 6 Reconciliation of Cash Flows from Operations 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) (9,584,524) (4,156,677) Profit/(loss) for the period (Less)/plus non cash items Depreciation & amortisation Loss on disposal of assets Financial instruments at FVTPL Net foreign exchange (gains)/losses Impairment Finance costs Share based payments (Less)/plus changes in working capital Decrease/(increase) in trade & other receivables (Increase)/Decrease in biological assets (Decrease)/increase in income tax payable Decrease/(increase) in stock & work in progress Decrease/(increase) in other current assets (Decrease)/increase in trade & other payables (Decrease)/increase in other current liabilities Net cash inflow/(outflow) from operating activities Reconciliation of liabilities arising from financing activities 2019 Acquisitions Other 2020 Related party borrowings Cash flows - 607,333 - - 607,333 Short term borrowings (i) 478,988 - 27,874 506,862 Asset Borrowings (ii) 167,896 - - (167,896) - Convertible notes (iii) - 6,107,382 - - 6,107,382 646,884 6,714,715 - (140,022) 7,221,577 The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows: Year ended Year ended Year ended Non-cash changes Weighted average number of ordinary shares for the purposes of basic earnings per share |
31 March 2020 31 March 2019 Cents per share Cents per share (4.33) (2.66) (4.33) (2.66) 31 March 2020 31 March 2019 $ $ (17,043,286) (4,513,390) 393,784,518 169,681,818 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) Year ended Year ended Year ended |
31 March 2020 31 March 2019 Cents per share Cents per share (4.33) (2.66) (4.33) (2.66) 31 March 2020 31 March 2019 $ $ (17,043,286) (4,513,390) 393,784,518 169,681,818 31 March 2020 31 March 2019 $ $ (17,043,286) (4,746,735) 1,219,061 651,558 - 7,431 (421,748) 76,731 (426,661) - 7,491,038 - 54,340 26,219 182,694 43,972 - - 56,262 (35,397) (1,300,000) 1,432 236,888 - 16,318 777,682 (692,247) (63,415) 430,553 (111,923) (171,969) Year ended Year ended Year ended |
|---|---|---|---|---|---|
| (9,584,524) | (4,156,677) | ||||
| 2020 607,333 506,862 - 6,107,382 |
|||||
| 646,884 | 6,714,715 | - | (140,022) | 7,221,577 |
(i) Other movements in short term borrowings is capitalised interest.
(ii) Asset borrowings relates to HP asset liabilities returned to financier
(iii) USD$4.25 million (approx. AUD$6.1 million) by way of a debt instrument with Atlas Capital Markets
These financial statements have not been audited.
Page 15
CropLogic Limited
Notes to and forming part of the Financial Statements For the year ended 31 March 2020
| 7 Issued Capital Issued capital comprises 416,605,449 fully paid ordinary shares (31 March 2019: 296,602,740) Fully paid ordinary shares Balance at 31 March 2018 Balance at 31 March 2019 Balance at 31 March 2020 Costs directly attributable to the cost of issuing shares Fully paid ordinary shares issued at $0.040 Fully paid ordinary shares issued at $0.038 Fully paid ordinary shares issued at $0.060 Fully paid ordinary shares issued at $0.080 Costs directly attributable to the cost of issuing shares Fully paid ordinary shares issued at $0.015 |
31 March 2020 $ 21,554,462 |
31 March 2019 $ 16,763,787 As at |
|---|---|---|
| 21,554,462 | 16,763,787 | |
| Number of shares 123,269,440 173,333,300 |
Share capital $ 14,484,972 2,600,000 (321,185) |
|
| 296,602,740 | 16,763,787 | |
| 78,503,125 3,709,250 37,040,334 750,000 |
3,140,125 140,952 2,222,420 60,000 (772,822) |
|
| 416,605,449 | 21,554,462 |
All shares rank equally with regard to the Group’s residual assets. The holders of ordinary shares are entitled to receive dividends as declared from time to time, and are entitled to one vote per share at meetings of the Group. The shares have no par value.
During the 2020 year the Group received services from suppliers where payment was settled by the issue of ordinary shares. The value of services was measured as the fair value of the shares issued. The fair value of the shares was based on the prices paid for equivalent shares by non-employee third parties at the same time. During 2019 there were no such transactions.
Share issue transaction costs during the period of $772,822 (2019: $321,185) have been netted off against the amount recognised in equity
Long Term Incentive Plan
On 23 June 2017, the Group issued 1,125,925 performance rights with a fair value of $102,731 in three classes under its long term incentive plan for selected executives: Class A (533,333 rights), Class B (355,555 rights) and Class C (237,037 rights). The performance hurdles are:
-
(Class A): The Group's share price, as traded on ASX, increasing to not less than $0.30 (calculated on a volume weighted average basis over a continuous 30 trading day period)
-
during the first 12 months following the commencement of official quotation of the Group's shares on ASX
• (Class B): The Company’s share price, as traded on ASX, increasing to not less than $0.45 (calculated on a volume weighted average basis over a continuous 30 trading day period) during the period immediately following expiry of the time period specified in the Class A Performance Rights up to 24 months following the commencement of official quotation of the Company’s shares on ASX
• (Class C): The Company’s share price, as traded on ASX, increasing to not less than $0.675 (calculated on a volume weighted average basis over a continuous 30 trading day period) during the period immediately following expiry of the time period specified in the Class B Performance Rights up to 36 months following the commencement of official quotation of the Company’s shares on ASX
On 30 April 2018 703,703 of the performance rights with a fair value of 64,208 were forefeitted.
On 29 June 2018, the Group issued 6,601,156 performance rights in two classes under its long term incentive plan for selected executives: Tranche A (4,000,001 rights) andTranche B (2,601,155 rights).
The performance hurdles for Tranche A are:
-
666,667 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of between $0.10 and $0.14 for the 15 trading days following the end of the first 12 months of
-
employment;
-
1,333,334 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of between $0.15 and $0.19 for the 15 trading days following the end of the first 12 months of employment;
-
2,000,000 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of $0.20 or more for the 15 trading days following the end of the first 12 months of your
-
employment;
-
If all three milestones are achieved the maximum number of shares to be issued is 4,000,001.
The performance hurdles for Tranche B are:
433,526 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of between $0.25 and $0.34 for the 15 trading days following the end of the first 3 years of employment;
-
867,052 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of between $0.35 and $0.44 for the 15 trading days following the end of the first 3 years of employment;
-
•1,300,577 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of $0.45 or more for the 15 trading days following the end of the first 3 years of your employment;
-
If all three milestones are achieved the maximum number of shares to be issued is 2,601,155.
The fair value of both tranches of performance rights issued in the current period is $54,120 and will be expensed over the vesting period.
These financial statements have not been audited.
Page 16
CropLogic Limited Notes to and forming part of the Financial Statements For the year ended 31 March 2020
Long Term Incentive Plan (continued)
On 19 August 2019, the Group issued 9,000,000 performance rights in two classes under its long term incentive plan to members of the Company's management: Tranche 1 (4,500,000 rights) and Tranche 2 (4,500,000 rights).
The performance hurdles for Tranche 1 are:
- 4,500,000 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of $0.08 for 30 trading days;
The performance hurdle for Tranche 2 are:
- 4,500,000 CropLogic Limited Shares if CropLogic Limited shares achieve a VWAP of $0.10 for 30 trading days.
The fair value of both tranches of performance rights issued in the current period is $539,100 and will be expensed over the vesting period.
8 Commitments for expenditure
As announced on 14 February 2020, the Company was due to pay a final instalment of $US315,000 ($AU477,130) to the ProAg Vendors by 31 January 2020. Under the terms of the relevant agreement, the Company has 30 days in which to remedy the matter. Under the New ProAg Agreement, the ProAg vendors will agree to release the Company from its obligation to pay the final instalment of $US315,000.
9 Events after the reporting period
The following subsequent events have arisen and/or occurred between 31 March 2020 and the date of this report that could have a significant impact on the operations of the Group, the results of those operations, and the state of affairs of the Group in future years:
-
On 3 April 2020, the Company agreed a settlement where NWAS and the Shephard Bros will each receive 50% of the entire 2019 hemp crop including the trimmed flower. .As announced on 14th February 2020, the hemp market and prices are volatile and therefore subject to change however the Company had attributed a value on the 2019 hemp crop at that time in the range of AU$580,000 (low estimate) to AU$2,090,000 (high estimate) with a mid-point of AU$1,300,000, with the Company adopting the mid-point of AU$1,300,000 for accounting purposes. Thus NWAS and Shephard Bros will each receive the equivalent of AU$650,000 in the agreed settlement, and the liens are effectively removed. NWAS and the Shephard Bros will also receive an approximately USD$15,000 payment for third party costs related to completion of the reparation of the fields. Remaining equipment, mostly related to cultivation of hemp, will also be divided between the NWAS and Shephard Bros.
-
On 14 April 2020, the shareholders voted to approve the Debt to Equity Conversion of $US4,032,073.79 ($AU6,107,382.17) convertible note owed to Atlas Capital Markets, and $AU350,000 short term loans payable to Directors of the Company.
-
On 23 July 2020, the Company appointed voluntary administrators.
-
On 15 September 2020, the DOCA was executed
-
On 30 March 2021, a Deed of Company Arrangement was performed, the Deed automatically terminated and control of the company was passed back to the Directors. The Directors are focussed on bringing the reporting obligations of the Company up to date following the Voluntary Administration.
10 Contingent liabilities and contingent assets
The Group has no contingent liabilities as at 31 March 2020.
These financial statements have not been audited.
Page 17